Aditxt Inc
NASDAQ:ADTX
Cash Flow Statement
Cash Flow Statement
Aditxt Inc
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
(9)
|
(5)
|
(6)
|
(6)
|
(4)
|
(5)
|
(9)
|
(14)
|
(20)
|
(27)
|
(46)
|
(46)
|
(46)
|
(44)
|
(28)
|
(28)
|
(27)
|
(30)
|
(32)
|
(41)
|
(43)
|
(40)
|
(35)
|
(26)
|
(26)
|
(43)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
3
|
4
|
4
|
4
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
5
|
4
|
3
|
3
|
1
|
1
|
1
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
7
|
4
|
4
|
4
|
2
|
3
|
3
|
5
|
5
|
9
|
23
|
22
|
22
|
19
|
5
|
5
|
4
|
3
|
4
|
11
|
12
|
13
|
11
|
3
|
4
|
23
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
3
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
|
| Change in Working Capital |
2
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(2)
|
1
|
0
|
(0)
|
2
|
(1)
|
(0)
|
1
|
2
|
4
|
9
|
9
|
11
|
13
|
7
|
(0)
|
(1)
|
(3)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+46%
|
(0)
-21%
|
(0)
-2%
|
(1)
-19%
|
(4)
-634%
|
(7)
-76%
|
(11)
-53%
|
(16)
-44%
|
(17)
-5%
|
(22)
-33%
|
(23)
-5%
|
(21)
+10%
|
(24)
-16%
|
(22)
+8%
|
(21)
+6%
|
(22)
-3%
|
(22)
-1%
|
(19)
+13%
|
(21)
-7%
|
(20)
+5%
|
(14)
+29%
|
(17)
-20%
|
(23)
-34%
|
(23)
0%
|
(23)
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(7)
|
(15)
|
(16)
|
(15)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(5)
|
0
|
(6)
|
(5)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-6%
|
(1)
-288%
|
(1)
-44%
|
(8)
-724%
|
(16)
-108%
|
(16)
+1%
|
(16)
+1%
|
(9)
+44%
|
(0)
+97%
|
0
N/A
|
0
+117%
|
0
-36%
|
(0)
N/A
|
(0)
+69%
|
(1)
-22 727%
|
(2)
-125%
|
(5)
-121%
|
0
N/A
|
(6)
N/A
|
(5)
+20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
0
|
0
|
19
|
19
|
22
|
22
|
14
|
34
|
30
|
31
|
38
|
18
|
19
|
19
|
11
|
11
|
11
|
12
|
7
|
20
|
33
|
34
|
32
|
|
| Net Issuance of Debt |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
4
|
4
|
5
|
5
|
(0)
|
0
|
0
|
(0)
|
1
|
2
|
3
|
6
|
3
|
3
|
4
|
(1)
|
(4)
|
(4)
|
(6)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
6
|
6
|
4
|
4
|
(1)
|
(0)
|
2
|
|
| Cash from Financing Activities |
1
N/A
|
0
-49%
|
0
N/A
|
0
+37%
|
1
+25%
|
18
+2 895%
|
18
0%
|
26
+44%
|
25
-1%
|
16
-36%
|
36
+120%
|
28
-23%
|
29
+6%
|
37
+26%
|
18
-53%
|
19
+10%
|
21
+8%
|
14
-32%
|
17
+16%
|
20
+23%
|
21
+1%
|
15
-28%
|
22
+51%
|
28
+24%
|
29
+5%
|
28
-6%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
N/A
|
(0)
-450%
|
0
N/A
|
0
N/A
|
14
+27 300%
|
11
-23%
|
14
+33%
|
9
-39%
|
(8)
N/A
|
(3)
+68%
|
(12)
-352%
|
(8)
+34%
|
4
N/A
|
(5)
N/A
|
(2)
+64%
|
(1)
+62%
|
(8)
-985%
|
(3)
+65%
|
(0)
+92%
|
(0)
+96%
|
(1)
-17 776%
|
1
N/A
|
0
-47%
|
0
-40%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+46%
|
(0)
-21%
|
(0)
-2%
|
(1)
-19%
|
(4)
-663%
|
(7)
-73%
|
(12)
-58%
|
(17)
-43%
|
(18)
-5%
|
(23)
-32%
|
(24)
-3%
|
(22)
+10%
|
(25)
-14%
|
(23)
+8%
|
(21)
+6%
|
(22)
-2%
|
(22)
-1%
|
(19)
+13%
|
(21)
-7%
|
(20)
+5%
|
(14)
+29%
|
(17)
-20%
|
(23)
-34%
|
(23)
0%
|
(23)
+0%
|
|